[KIMHIN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -19.46%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 245,527 239,053 248,742 251,760 253,644 258,677 255,221 -2.54%
PBT 18,562 19,930 23,130 25,214 32,213 36,079 38,209 -38.12%
Tax -5,465 -1,707 -2,628 -3,763 -5,900 -11,988 -13,442 -45.02%
NP 13,097 18,223 20,502 21,451 26,313 24,091 24,767 -34.53%
-
NP to SH 12,456 17,519 19,913 20,662 25,653 23,679 24,538 -36.28%
-
Tax Rate 29.44% 8.56% 11.36% 14.92% 18.32% 33.23% 35.18% -
Total Cost 232,430 220,830 228,240 230,309 227,331 234,586 230,454 0.56%
-
Net Worth 290,658 425,182 429,838 428,443 439,240 423,050 419,395 -21.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,656 11,656 11,656 - - - - -
Div Payout % 93.58% 66.54% 58.54% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 290,658 425,182 429,838 428,443 439,240 423,050 419,395 -21.63%
NOSH 145,329 145,610 145,707 146,226 145,443 151,089 151,954 -2.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.33% 7.62% 8.24% 8.52% 10.37% 9.31% 9.70% -
ROE 4.29% 4.12% 4.63% 4.82% 5.84% 5.60% 5.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 168.95 164.17 170.71 172.17 174.39 171.21 167.96 0.39%
EPS 8.57 12.03 13.67 14.13 17.64 15.67 16.15 -34.37%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.92 2.95 2.93 3.02 2.80 2.76 -19.27%
Adjusted Per Share Value based on latest NOSH - 146,226
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.78 153.62 159.84 161.78 162.99 166.23 164.01 -2.54%
EPS 8.00 11.26 12.80 13.28 16.48 15.22 15.77 -36.31%
DPS 7.49 7.49 7.49 0.00 0.00 0.00 0.00 -
NAPS 1.8678 2.7323 2.7622 2.7532 2.8226 2.7186 2.6951 -21.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.24 1.25 1.47 1.38 1.35 1.59 1.75 -
P/RPS 0.73 0.76 0.86 0.80 0.77 0.93 1.04 -20.96%
P/EPS 14.47 10.39 10.76 9.77 7.65 10.15 10.84 21.17%
EY 6.91 9.63 9.30 10.24 13.06 9.86 9.23 -17.50%
DY 6.45 6.40 5.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.50 0.47 0.45 0.57 0.63 -1.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 23/05/06 28/02/06 16/11/05 24/08/05 -
Price 1.41 1.27 1.26 1.40 1.46 1.42 1.65 -
P/RPS 0.83 0.77 0.74 0.81 0.84 0.83 0.98 -10.45%
P/EPS 16.45 10.56 9.22 9.91 8.28 9.06 10.22 37.22%
EY 6.08 9.47 10.85 10.09 12.08 11.04 9.79 -27.14%
DY 5.67 6.30 6.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.43 0.43 0.48 0.48 0.51 0.60 11.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment